[PWROOT] QoQ Cumulative Quarter Result on 30-Nov-2007 [#3]

Stock
[PWROOT] POWER ROOT BERHAD
Announcement Date
29-Jan-2008
Admission Sponsor
-
Sponsor
-
Financial Year
29-Feb-2008
Quarter
30-Nov-2007 [#3]
Profit Trend
QoQ- 60.44%
YoY--%
Quarter Report
Latest QR
Upcoming QR
PWROOT's Result
PWROOT's Financial Summary
View:
Show?
Cumulative Result
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Revenue 75,604 30,842 180,498 136,023 92,730 44,461 0 -
PBT 6,574 1,631 48,617 37,741 23,495 9,572 0 -
Tax -1,940 -448 -8,717 -8,845 -5,484 -2,216 0 -
NP 4,634 1,183 39,900 28,896 18,011 7,356 0 -
-
NP to SH 4,634 1,183 39,900 28,896 18,011 7,356 0 -
-
Tax Rate 29.51% 27.47% 17.93% 23.44% 23.34% 23.15% - -
Total Cost 70,970 29,659 140,598 107,127 74,719 37,105 0 -
-
Net Worth 210,074 198,152 190,950 180,599 163,980 137,628 0 -
Dividend
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Div - - 17,100 - - - - -
Div Payout % - - 42.86% - - - - -
Equity
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Net Worth 210,074 198,152 190,950 180,599 163,980 137,628 0 -
NOSH 308,933 295,749 285,000 277,846 268,820 237,290 0 -
Ratio Analysis
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
NP Margin 6.13% 3.84% 22.11% 21.24% 19.42% 16.54% 0.00% -
ROE 2.21% 0.60% 20.90% 16.00% 10.98% 5.34% 0.00% -
Per Share
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
RPS 24.47 10.43 63.33 48.96 34.50 18.74 0.00 -
EPS 1.50 0.40 14.00 10.40 6.70 3.10 0.00 -
DPS 0.00 0.00 6.00 0.00 0.00 0.00 0.00 -
NAPS 0.68 0.67 0.67 0.65 0.61 0.58 0.22 111.46%
Adjusted Per Share Value based on latest NOSH - 302,305
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
RPS 15.56 6.35 37.14 27.99 19.08 9.15 0.00 -
EPS 0.95 0.24 8.21 5.95 3.71 1.51 0.00 -
DPS 0.00 0.00 3.52 0.00 0.00 0.00 0.00 -
NAPS 0.4323 0.4078 0.3929 0.3716 0.3374 0.2832 0.22 56.56%
Price Multiplier on Financial Quarter End Date
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Date 29/08/08 30/05/08 29/02/08 30/11/07 30/08/07 31/05/07 - -
Price 0.62 0.76 0.94 1.00 1.43 1.58 0.00 -
P/RPS 2.53 7.29 1.48 2.04 4.15 8.43 0.00 -
P/EPS 41.33 190.00 6.71 9.62 21.34 50.97 0.00 -
EY 2.42 0.53 14.89 10.40 4.69 1.96 0.00 -
DY 0.00 0.00 6.38 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 1.13 1.40 1.54 2.34 2.72 0.00 -
Price Multiplier on Announcement Date
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Date 21/10/08 23/07/08 29/04/08 29/01/08 30/10/07 30/07/07 - -
Price 0.30 0.64 0.81 0.96 1.18 1.60 0.00 -
P/RPS 1.23 6.14 1.28 1.96 3.42 8.54 0.00 -
P/EPS 20.00 160.00 5.79 9.23 17.61 51.61 0.00 -
EY 5.00 0.63 17.28 10.83 5.68 1.94 0.00 -
DY 0.00 0.00 7.41 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.96 1.21 1.48 1.93 2.76 0.00 -

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment